Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.9% first-year return on $234k initial cash invested.
-21.9%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$3,498
Rent
-$4,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1114k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$223k
Closing costs
1%
$11,137
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,498
Total Expenses
$7,766
Mortgage P&I
162%
$5,655
Property Taxes
23%
$799
Home Insurance
11%
$402
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0